|
Gross Margin
|
16.41% | -14.44% | 47.97% | 292.40% | -22.48% | 89.17% | -33.03% | 89.03% | 88.21% | 86.35% | 85.65% | 90.66% | 89.76% | 88.66% | 84.98% | 105.60% | 90.11% | 87.60% | 83.86% | 104.18% | 92.14% | 92.04% | 92.20% | 92.37% | 94.20% | 94.23% | 92.31% | 103.97% | 92.35% | 92.12% | 93.24% | 102.21% | 95.75% | 95.49% | 93.19% | 95.28% | 94.51% | 94.58% | 95.32% | 94.58% | 95.08% | 94.78% | 94.85% | 95.14% | 94.35% | 96.09% | 96.43% | 95.09% | 95.54% | 95.30% | 94.72% | 93.24% | 42.77% | 31.05% | -10.37% | 39.86% | 53.06% | 51.39% | 49.31% | 59.80% | 61.32% | 62.02% | 39.69% | 31.60% | 72.61% | 70.95% | 69.42% |
|
EBT Margin
|
45.41% | 24.14% | 10.45% | 10.56% | 6.98% | 11.45% | 14.87% | 16.73% | 6.95% | 19.61% | 16.77% | 21.94% | 27.32% | 30.91% | 16.28% | 41.24% | 53.66% | 44.51% | 39.57% | 38.67% | 41.56% | 39.80% | 34.02% | 36.28% | 49.93% | 45.00% | 19.49% | 27.79% | 15.96% | 18.25% | 28.69% | 8.15% | 28.27% | 21.17% | -139.01% | 27.50% | 25.64% | 19.59% | 19.31% | -21.41% | 15.31% | 17.59% | 12.87% | 13.88% | 1.07% | 14.65% | 20.70% | 4.14% | 10.65% | 5.02% | -6.56% | 2.26% | 3.15% | -9.18% | -50.22% | 2.29% | 17.93% | 15.92% | 15.26% | 33.29% | 37.48% | 36.86% | 8.03% | 3.64% | 46.36% | 42.53% | 41.88% |
|
EBIT Margin
|
-38.18% | -90.30% | -41.58% | 202.96% | -115.49% | 3.27% | 2.77% | 2.27% | 3.12% | 2.61% | 2.68% | 11.44% | 1.25% | 0.78% | 0.15% | 32.27% | 0.22% | 0.50% | 0.69% | 55.85% | 1.55% | 2.23% | 1.81% | 48.78% | 1.71% | 2.27% | -0.85% | 54.38% | 2.45% | 2.80% | 3.99% | 4.27% | 4.19% | 4.16% | 6.06% | 4.73% | 5.57% | 5.78% | 8.19% | 9.26% | 5.41% | 7.21% | 6.04% | 3.98% | 5.58% | 1.99% | 1.76% | 6.42% | 4.84% | 2.60% | 2.54% | 2.30% | 2.26% | 2.93% | 14.63% | 6.14% | 13.73% | 6.91% | 7.13% | 6.36% | 6.81% | 8.18% | 7.82% | 8.95% | 6.35% | 7.41% | 8.10% |
|
EBITDA Margin
|
-38.18% | -90.30% | -41.58% | 202.96% | -115.49% | 3.27% | 2.77% | 2.27% | 3.12% | 2.61% | 2.68% | 11.44% | 1.25% | 0.78% | 0.15% | 32.27% | 0.22% | 0.50% | 0.69% | 55.85% | 1.55% | 2.23% | 1.81% | 48.78% | 1.71% | 2.27% | -0.85% | 54.38% | 2.45% | 2.80% | 3.99% | 4.27% | 4.19% | 4.16% | 6.06% | 4.73% | 5.57% | 5.78% | 8.19% | 9.26% | 5.41% | 7.21% | 6.04% | 3.98% | 5.58% | 1.99% | 1.76% | 6.42% | 4.84% | 2.60% | 2.54% | 2.30% | 2.26% | 2.93% | 14.63% | 6.14% | 13.73% | 6.91% | 7.13% | 6.36% | 6.81% | 8.18% | 7.82% | 8.95% | 6.35% | 7.41% | 8.10% |
|
Operating Margin
|
-38.18% | -90.30% | -41.58% | 202.96% | -115.49% | 3.27% | 2.77% | 2.27% | 3.12% | 2.61% | 2.68% | 11.44% | 1.25% | 0.78% | 0.15% | 32.27% | 0.22% | 0.50% | 0.69% | 55.85% | 1.55% | 2.23% | 1.81% | 48.78% | 1.71% | 2.27% | -0.85% | 54.38% | 2.45% | 2.80% | 3.99% | 4.27% | 4.19% | 4.16% | 6.06% | 4.73% | 5.57% | 5.78% | 8.19% | 9.26% | 5.41% | 7.21% | 6.04% | 3.98% | 5.58% | 1.99% | 1.76% | 6.42% | 4.84% | 2.60% | 2.54% | 2.30% | 2.26% | 2.93% | 14.63% | 6.14% | 13.73% | 6.91% | 7.13% | 6.36% | 6.81% | 8.18% | 7.82% | 8.95% | 6.35% | 7.41% | 8.10% |
|
Net Margin
|
45.41% | 24.14% | 10.45% | 10.56% | 4.11% | 7.36% | 9.71% | 10.41% | 4.30% | 9.96% | 9.42% | 12.52% | 16.29% | 18.53% | 8.84% | 25.58% | 32.93% | 27.31% | 24.42% | 23.82% | 25.87% | 24.79% | 20.99% | 22.49% | 30.87% | 27.85% | 12.03% | 17.49% | 9.97% | 11.42% | 16.23% | 6.37% | 17.75% | 14.12% | -85.38% | 19.62% | 18.69% | 10.89% | 14.57% | -15.97% | 11.11% | 12.88% | 9.76% | 10.17% | 0.89% | 11.07% | 15.79% | 6.36% | 7.84% | 1.88% | -5.80% | 0.04% | 0.67% | -7.42% | -37.64% | 0.95% | 12.94% | 10.95% | 11.15% | 23.87% | 23.25% | 26.07% | 3.11% | 2.46% | 31.63% | 30.06% | 29.21% |
|
FCF Margin
|
20.82% | 21.25% | -37.85% | -31.98% | 72.94% | 46.11% | -9.06% | -59.94% | -19.64% | 126.19% | -28.17% | 102.29% | 41.30% | 14.94% | 41.92% | 134.04% | 20.89% | 45.40% | 6.70% | 13.07% | 51.01% | 37.52% | 5.84% | 38.22% | 71.49% | 23.55% | 46.30% | -103.06% | 44.48% | 69.14% | 29.82% | -6.02% | 34.33% | 9.32% | 41.83% | -72.46% | -26.09% | 61.44% | 2.74% | -3.10% | 2.41% | 29.81% | 14.47% | 23.64% | 85.90% | 64.04% | -31.76% | -1.04% | 37.36% | 58.06% | -48.67% | 41.93% | 43.68% | -30.25% | -32.44% | 14.46% | 75.67% | -74.19% | 52.38% | 84.29% | 85.54% | -16.32% | 56.97% | 44.97% | 73.99% | 62.18% | 3.24% |
|
Assets Average
|
146.90M | 164.11M | 156.15M | 141.89M | 133.03M | 139.39M | 153.64M | 148.81M | 141.62M | 157.56M | 173.50M | 194.49M | 217.96M | | | | | | 465.07M | 497.33M | 538.07M | 574.74M | 597.64M | 597.09M | 620.45M | 672.04M | 702.30M | 669.92M | 633.46M | 650.20M | 677.38M | 677.18M | 729.10M | 790.43M | 910.99M | 935.76M | 807.74M | 807.47M | 829.02M | 824.60M | 783.13M | 742.77M | 797.82M | 823.05M | 819.47M | 862.36M | 888.10M | 914.56M | 978.93M | 1,048.38M | 1,078.16M | 1,126.49M | 1,176.05M | 1,227.98M | 1,712.72M | 1,974.04M | 1,787.22M | 1,748.98M | 1,725.23M | 1,767.47M | 1,826.47M | 1,876.51M | 1,949.38M | 2,108.79M | 2,268.44M | 2,329.89M | 2,349.94M |
|
Equity Average
|
40.59M | 45.07M | 46.17M | 45.68M | 45.04M | 45.25M | 46.42M | 46.84M | 52.02M | 57.72M | 58.61M | 61.50M | 66.81M | 83.90M | 99.54M | 111.17M | 130.49M | 146.66M | 160.06M | 163.53M | 164.62M | 172.40M | 177.83M | 181.08M | 194.30M | 215.88M | 227.44M | 233.43M | 237.48M | 238.50M | 242.13M | 244.13M | 237.96M | 235.30M | 215.74M | 193.52M | 193.44M | 191.96M | 191.58M | 186.79M | 184.24M | 186.77M | 185.35M | 184.87M | 182.40M | 182.17M | 192.41M | 200.43M | 209.37M | 217.83M | 255.29M | 308.52M | 323.27M | 280.98M | 207.08M | 168.41M | 171.43M | 184.45M | 194.85M | 264.11M | 362.52M | 425.56M | 459.96M | 467.01M | 505.09M | 663.76M | 818.51M |
|
Invested Capital
|
43.78M | 46.36M | 45.99M | 52.34M | 44.70M | 45.80M | 47.04M | 59.86M | 57.41M | 58.03M | 59.18M | 63.83M | 69.80M | 98.00M | 101.09M | 121.25M | 139.73M | 193.84M | 206.78M | 287.45M | 296.27M | 304.30M | 308.44M | 312.12M | 336.24M | 356.68M | 360.79M | 367.15M | 245.11M | 379.05M | 392.69M | 382.61M | 505.15M | 473.24M | 429.37M | 431.81M | 452.70M | 450.56M | 457.45M | 446.44M | 348.66M | 348.79M | 358.24M | 185.54M | 179.26M | 185.09M | 199.73M | 201.14M | 217.61M | 218.05M | 292.53M | 324.50M | 322.03M | 239.94M | 174.23M | 162.60M | 180.26M | 188.63M | 201.06M | 327.17M | 397.87M | 453.24M | 466.67M | 467.35M | 542.83M | 784.68M | 852.35M |
|
Asset Utilization Ratio
|
0.41 | 0.43 | 0.48 | 0.48 | 0.47 | 0.43 | 0.42 | 0.46 | 0.49 | 0.46 | 0.43 | 0.48 | 0.54 | | | | | | 0.49 | 0.48 | 0.46 | 0.44 | 0.45 | 0.45 | 0.45 | 0.44 | 0.41 | 0.43 | 0.42 | 0.38 | 0.38 | 0.39 | 0.37 | 0.35 | 0.28 | 0.26 | 0.29 | 0.28 | 0.29 | 0.28 | 0.30 | 0.32 | 0.29 | 0.29 | 0.30 | 0.31 | 0.35 | 0.35 | 0.36 | 0.35 | 0.34 | 0.36 | 0.37 | 0.38 | 0.29 | 0.25 | 0.28 | 0.29 | 0.29 | 0.31 | 0.34 | 0.38 | 0.39 | 0.36 | 0.33 | 0.33 | 0.35 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | 0.20 | 0.35 | 0.45 | 29.68 | 0.41 | 0.57 | 0.46 | 11.95 | 0.53 | 0.67 | -0.19 | 12.70 | 0.53 | 0.66 | 1.04 | 1.04 | 0.80 | 0.64 | 0.65 | 0.66 | 0.72 | 0.75 | 1.11 | 1.07 | 0.76 | 1.47 | 1.25 | 0.86 | 1.16 | 0.53 | 0.64 | 1.56 | 2.21 | 1.32 | 1.51 | 3.94 | 4.77 | 2.43 | 6.59 | 2.59 | 6.32 | 3.30 | 3.32 | 3.66 | 4.47 | 4.89 | 4.01 | 4.36 | 4.06 | 4.39 | 17.20 |
|
Debt to Equity
|
| | | 0.15 | | | | 0.28 | | | | | | | | | | | | | | | | 0.69 | | | | 0.54 | 0.54 | | | | | | | | | | | | 0.04 | 0.05 | 0.05 | 0.05 | 0.13 | 0.13 | 0.04 | 0.12 | | | | 0.05 | 0.05 | | | | | | | | 0.13 | 0.11 | 0.10 | 0.09 | 0.08 | 0.05 | 0.04 |
|
Debt Ratio
|
| | | 0.05 | | | | 0.09 | | | | | | | | | | | | | | | | 0.21 | | | | 0.20 | 0.20 | | | | | | | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.01 | 0.03 | | | | 0.01 | 0.01 | | | | | | | | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
0.27 | 0.28 | 0.32 | 0.33 | 0.35 | 0.30 | 0.30 | 0.33 | 0.40 | 0.34 | 0.34 | 0.30 | 0.32 | | | 0.36 | | 0.33 | 0.36 | 0.30 | 0.31 | 0.29 | 0.30 | 0.31 | 0.32 | 0.32 | 0.33 | 0.37 | 0.38 | 0.36 | 0.36 | 0.36 | 0.29 | 0.30 | 0.19 | 0.23 | 0.25 | 0.23 | 0.24 | 0.22 | 0.26 | 0.25 | 0.22 | 0.23 | 0.21 | 0.21 | 0.22 | 0.21 | 0.21 | 0.20 | 0.27 | 0.28 | 0.27 | 0.19 | 0.08 | 0.09 | 0.10 | 0.11 | 0.12 | 0.18 | 0.22 | 0.24 | 0.23 | 0.21 | 0.24 | 0.33 | 0.36 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | 0.20 | 0.35 | 0.45 | 29.68 | 0.41 | 0.57 | 0.46 | 11.95 | 0.53 | 0.67 | -0.19 | 12.70 | 0.53 | 0.66 | 1.04 | 1.04 | 0.80 | 0.64 | 0.65 | 0.66 | 0.72 | 0.75 | 1.11 | 1.07 | 0.76 | 1.47 | 1.25 | 0.86 | 1.16 | 0.53 | 0.64 | 1.56 | 2.21 | 1.32 | 1.51 | 3.94 | 4.77 | 2.43 | 6.59 | 2.59 | 6.32 | 3.30 | 3.32 | 3.66 | 4.47 | 4.89 | 4.01 | 4.36 | 4.06 | 4.39 | 17.20 |
|
FCF Payout Ratio
|
| | | | | | | | -0.17 | 0.03 | -0.15 | 0.04 | 0.07 | 0.34 | 0.15 | 0.05 | 0.19 | 0.10 | 0.71 | 0.38 | 0.09 | 0.13 | 0.78 | 0.12 | 0.05 | 0.17 | 0.12 | -0.04 | 0.12 | 0.07 | 0.15 | -0.70 | 0.15 | 0.54 | 0.18 | -0.08 | -0.22 | 0.05 | 1.98 | -1.80 | 2.27 | 0.19 | 0.37 | 0.21 | 0.06 | 0.06 | -0.10 | -4.38 | 0.08 | 0.06 | -0.07 | 0.09 | 0.07 | -0.11 | -0.09 | 0.20 | 0.04 | -0.04 | 0.05 | 0.02 | 0.02 | -0.12 | 0.04 | 0.06 | 0.03 | 0.03 | 0.74 |
|
Enterprise Value
|
-113.25M | -114.99M | -109.11M | -54.97M | -50.75M | -80.38M | -45.45M | -83.31M | -54.85M | -103.53M | -97.31M | -134.50M | -148.10M | -131.09M | -141.92M | -229.91M | -279.33M | -296.81M | -273.88M | -293.10M | -296.28M | -301.75M | -304.02M | -314.42M | -271.41M | -274.73M | -331.54M | -2.28M | -277.91M | -309.27M | -291.88M | -281.13M | -407.94M | -296.52M | -292.44M | -316.65M | -281.64M | -326.50M | -336.86M | -281.30M | -209.74M | -247.71M | -247.77M | -265.20M | -341.91M | -462.47M | -455.79M | -484.87M | -519.71M | -585.54M | -534.03M | -590.73M | -520.55M | -304.24M | -298.40M | -175.89M | -246.57M | -238.48M | -270.16M | -485.86M | -705.21M | -493.82M | -563.79M | -574.65M | -789.56M | -979.68M | -1021.84M |
|
Return on Sales
|
0.45% | 0.24% | 0.10% | 0.11% | 0.07% | 0.07% | 0.10% | 0.10% | 0.04% | 0.12% | 0.11% | 0.08% | 0.17% | 0.19% | 0.09% | 0.21% | 0.33% | 0.27% | 0.24% | 0.24% | 0.26% | 0.25% | 0.21% | 0.15% | 0.31% | 0.28% | 0.12% | 0.17% | 0.10% | 0.11% | 0.16% | 0.06% | 0.18% | 0.14% | -0.85% | 0.20% | 0.19% | 0.11% | 0.15% | -0.16% | 0.11% | 0.13% | 0.10% | 0.10% | 0.01% | 0.11% | 0.15% | 0.04% | 0.07% | 0.04% | -0.05% | 0.01% | 0.02% | -0.07% | -0.41% | 0.02% | 0.14% | 0.12% | 0.12% | 0.24% | 0.28% | 0.28% | 0.05% | 0.03% | 0.34% | 0.32% | 0.31% |
|
Return on Invested Capital
|
| | | | | | 0.12% | -0.21% | 0.02% | 0.02% | 0.02% | 0.05% | 0.05% | 0.04% | 0.03% | 0.09% | 0.08% | 0.06% | 0.05% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.06% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.03% | 0.11% | 0.15% | 0.22% | 0.26% | 0.17% | 0.13% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.06% | 0.06% |
|
Return on Assets
|
0.16% | 0.15% | 0.16% | 0.13% | 0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | | | | | | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.09% | 0.10% | 0.07% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | -0.02% | -0.01% | -0.01% | -0.01% | 0.05% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | -0.01% | -0.03% | -0.03% | -0.02% | -0.01% | 0.03% | 0.05% | 0.07% | 0.09% | 0.08% | 0.06% | 0.06% | 0.07% | 0.09% |
|
Return on Equity
|
0.59% | 0.54% | 0.54% | 0.39% | 0.20% | 0.11% | 0.12% | 0.13% | 0.11% | 0.11% | 0.12% | 0.13% | 0.21% | 0.23% | 0.20% | 0.25% | 0.32% | 0.34% | 0.38% | 0.40% | 0.38% | 0.37% | 0.36% | 0.32% | 0.34% | 0.33% | 0.28% | 0.28% | 0.19% | 0.13% | 0.15% | 0.12% | 0.15% | 0.16% | -0.07% | -0.04% | -0.04% | -0.06% | 0.20% | 0.09% | 0.07% | 0.08% | 0.06% | 0.14% | 0.11% | 0.12% | 0.16% | 0.14% | 0.16% | 0.13% | 0.03% | 0.02% | 0.01% | -0.03% | -0.27% | -0.32% | -0.23% | -0.09% | 0.26% | 0.33% | 0.35% | 0.40% | 0.35% | 0.27% | 0.29% | 0.24% | 0.26% |